The latest Investing Matters Podcast episode featuring Jeremy Skillington, CEO of Poolbeg Pharma has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksC.H. Bailey Plc Regulatory News (BLEY)

  • There is currently no data for BLEY

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half-year Report

14 Dec 2017 07:00

RNS Number : 2928Z
Bailey(C.H.) PLC
14 December 2017
 

C H Bailey plc

14 December 2017

Chairman's statement and unaudited financial results

for the six months ended 30th September 2017

 

C H Bailey Plc ("the Company" or "the Group"), the diverse group of businesses, with investments and operations around the world in Leisure, Property principally in Tanzania, South Africa and Malta and a UK engineering business, announces its interim results for the half year ended 30 September 2017.

 

 

 

Group Highlights

 

· Turnover down 7% to £2.7m (2016: £2.9m)

 

· Gross profit margin maintained at 30.2%

 

· Operating profit down 6% at £547k (2016: £577k)

 

· EBITDA at £1.0m is down 8% (2016: £1.1m)

 

· Finance costs are down 13% at £187k (2016: £215k)

 

· Overall profit £421k (2016: £361k)

 

· Retail and serviced offices in Tanzania under pressure

 

· Oyster Bay Suites uptake is improving year on year

 

· South Africa development and operations on track

 

· Malta property value grows, and "Promise of Sale" agreement signed for 16 Charles Street at €1.725m

 

· B.I.E, the UK engineering business sees improving revenues and margins

 

Chairman's statement

 

Interim Statement and Results

 

Our interim results for the 6 month period ended 30 September 2017 show a profit for the period of £421,000 up 17% (2016: £361,000). Revenue has decreased by 7% to 2.7m (2016: £2.9m) with gross profit reducing by 7% to £818,000 (2016: £881,000). Gross profit margin has been maintained at 30.2%. Operating profit for the period is £547,000 (2016: £577,000), a reduction of 6%, and EBITDA is £1,006,000, down by 8% compared to 2016. Finance costs at £187,000 are down 13% compared to previous period.

 

These results show a combination of reduced revenues and profits from the serviced commercial and hospitality properties in Tanzania with adverse currency movements that have been partially mitigated by the improved trading in the UK engineering business, savings in administrative costs and increase in the value of the Malta property.

 

Administrative costs across the Group at £888,000 compared favourably to £944,000 in 2016, with savings made in Tanzania and South Africa in respect to head office costs.

 

 

Tanzania

 

Tanzania has seen a downturn in the economy due to uncertainty in the Oil & Gas and Mining sectors. This has affected international inward investment and demand for commercial real estate, yet we have been able to maintain both revenues and occupancy of our serviced offices but we have seen a drop in demand and revenues for retail space.

The Oyster Bay Suites, our serviced apartments in Dar es Salaam, continue to increase occupancy levels while our hospitality business in Tanzania is suffering from subdued tourist demand. We have trimmed our overheads in order to reduce the impact of the downturn and have benefited from a positive currency exchange movement which is reflected in the Group results.

 

 

South Africa

 

The Galenia Estate in Montagu has improved in terms of occupancy and rate. Customer reviews are excellent and forward bookings indicate the trend continuing as we enter the high season.

Together with our adjoining Little Bean Farm site, we continue to explore and appraise further development opportunities in the medium and long term.

The property we acquired in Cape Town (Glendale Terrace / Palmyra Road) with large gardens offers us potential to refurbish the existing house and build some additional accommodation units. Plans have been submitted to the local authorities for planning consent.

 

 

Malta

 

The Charles Street property, purchased for €585,000 in 2015, has been sold on a "Promise of Sale" agreement for €1.725m and is expected to complete in early 2018. As the contract is conditional, the profit has not been recognised in these results. The upward revision in the Malta property portfolio has contributed to the positive results.

The St Lucia Street and St Barbara Bastion properties are attracting interest from potential customers for sale or rental, and we are hoping to make progress. Our refurbishment plans for the Archbishop Street property are currently the subject of a planning appeal.

We believe there are further opportunities for our property development in Malta, and we will review each of these opportunities as they arise.

 

 

UK operations

 

Our UK engineering business, Bailey Industrial Engineering Limited is trading very well. The business is continuing to grow. Revenues are up by 16% to £847,000 and EBITDA is up by 78% to £140,000 as the overheads have been controlled. The business has a healthy forward order book as our key customers continue to pass on project work.

 

A new lease is being negotiated with Associated British Ports, which we hope to sign shortly.

 

 

Outlook

 

All the indications are that our UK engineering business will continue to perform well, Tanzania will continue providing positive returns in difficult times, while South Africa and Malta will offer the group further development opportunities.

 

David Wilkinson

Chairman

13 December 2017

 

 

Further information:

Harry Sihra, Company Secretary

C H Bailey Plc

Tel: 01633 262961

 

William Vandyk / Ciaran Walsh

Arden Partners plc

Tel: 020 7614 5900

 

 

 

 

Consolidated Income Statement

for the six months ended 30 September 2017

 

 

 

Notes

September

 

September

 

March

 

 

2017

 

2016

 

2017

 

 

£

 

£

 

£

 

 

 

 

 

 

 

Continuing operations

 

 

 

 

 

 

Revenue

4

2,713,134

 

2,923,756

 

6,126,045

Cost of sales

 

(1,895,053)

 

(2,042,291)

 

(4,363,181)

Gross profit

 

818,081

 

881,465

 

1,762,864

 

 

 

 

 

 

 

Administrative expenses

 

(887,611)

 

(944,185)

 

(1,929,055)

Investment activities and other income

5

616,803

 

639,630

 

1,019,169

Operating profit

 

547,273

 

576,910

 

852,978

 

 

 

 

 

 

 

EBITDA*

 

1,005,883

 

1,100,589

 

1,916,723

Depreciation

 

(458,610)

 

(523,071)

 

(1,063,102)

(Loss) on sale of plant and equipment

 

-

 

(608)

 

(643)

Operating profit

 

547,273

 

576,910

 

852,978

 

 

 

 

 

 

 

Finance income

6

9,633

 

901

 

4,336

Finance costs

7

(187,135)

 

(215,185)

 

(449,040)

Profit before taxation

 

369,771

 

362,626

 

408,274

Taxation

 

50,943

 

(1,869)

 

(66,876)

Minority interest

 

57

 

59

 

91

Profit for the financial period

 

420,771

 

360,816

 

341,489

 

 

 

 

 

 

 

Earnings per share from continuing and total operations

8

 5.50p

 

 4.73p

 

 4.47p

 

 

 

 

 

 

 

 

 

*Earnings before interest, taxation, depreciation, loss on sale of plant and equipment and profit on sale of property.

Consolidated Statement of

Comprehensive Total Income

for the six months ended 30 September 2017

 

 

 

 

September

 

September

 

March

 

2017

 

2016

 

2017

 

£

 

£

 

£

 

 

 

 

 

 

Profit for the financial period

420,771

 

360,816

 

341,489

Sale of investment in own shares

10,716

 

-

 

24,489

Items that may be reclassified to profit and loss:

 

 

 

 

 

Exchange differences

(557,308)

 

822,397

 

930,953

Total comprehensive income for the period

(125,821)

 

1,183,213

 

1,296,931

 

 

 

 

 

Consolidated Balance Sheet

as at 30 September 2017

 

 

 

 

Notes

September

 

September

 

March

 

 

2017

 

2016

 

2017

 

 

£

 

£

 

£

Non-current assets

 

 

 

 

 

 

Property, plant and equipment

9

15,055,952

 

14,461,315

 

14,664,816

Operating leases

 

232,955

 

92,979

 

250,049

Trade and other receivables

 

940,568

 

855,895

 

940,361

Deferred tax asset

 

424,898

 

268,460

 

272,219

 

 

16,654,373

 

15,678,649

 

16,127,445

Current assets

 

 

 

 

 

 

Inventory

 

27,305

 

19,976

 

26,035

Trade and other receivables

 

1,877,446

 

2,708,367

 

3,146,436

Current asset investments

10

1,130,238

 

1,755,653

 

1,317,557

Cash and cash equivalents

11

1,175,109

 

1,771,745

 

1,336,175

 

 

4,210,098

 

6,255,741

 

5,826,203

Assets classified as held for sale

 

185,775

 

197,811

 

199,797

 

 

4,395,873

 

6,453,552

 

6,026,000

Current liabilities

 

 

 

 

 

 

Trade and other payables

 

(1,970,255)

 

(3,033,874)

 

(2,475,740)

Bank loans and overdrafts

13

(2,257,885)

 

(2,067,491)

 

(2,315,981)

Provisions

 

(225,000)

 

(225,000)

 

(225,000)

 

 

(4,453,140)

 

(5,326,365)

 

(5,016,721)

Net current assets (liabilities)

 

(57,267)

 

1,127,187

 

1,009,279

Total assets less current liabilities

 

16,597,106

 

16,805,836

 

17,136,724

Non-current liabilities

 

 

 

 

 

 

Bank loans

13

(3,204,784)

 

(3,503,549)

 

(3,698,065)

Deferred tax liabilities

 

(160,709)

 

(46,013)

 

(81,206)

Net assets

 

13,231,613

 

13,256,274

 

13,357,453

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Called-up share capital

11

833,541

 

833,541

 

833,541

Share premium account

609,690

 

609,690

 

609,690

Capital redemption reserve

5,163,332

 

5,163,332

 

5,163,332

Investment in own shares

 

(894,576)

 

(915,616)

 

(904,502)

Translation reserve

 

60,311

 

59,535

 

58,962

Retained earnings

 

7,458,180

 

7,504,591

 

7,595,276

Surplus attributable to the parent's shareholders

 

13,230,478

 

13,255,073

 

13,356,299

Minority interest

 

1,135

 

1,201

 

1,154

Total equity

 

13,231,613

 

13,256,274

 

13,357,453

 

 

Consolidated Cash Flow Statement

for the six months ended 30 September 2017

 

 

 

Notes

September

 

September

 

March

 

 

2017

 

2016

 

2017

 

 

£

 

£

 

£

Cash flows from operating activities

 

 

 

 

 

 

Cash generated from operations

12

1,011,745

 

625,669

 

567,181

Interest paid

 

(187,135)

 

(215,185)

 

(449,040)

Overseas tax paid

 

(30,045)

 

(30,380)

 

(60,332)

Net cash flow from operating activities

 

794,565

 

380,104

 

57,809

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

Sale of property, plant and equipment

 

-

 

6,586

 

7,862

Purchase of property, plant and equipment

(760,300)

 

(779,658)

 

 (1,121,728)

Deposit on purchase of property

 

-

 

-

 

(600,000)

Sale of investments

 

541,905

 

22,186

 

1,255,205

Purchase of investments

 

(446,112)

 

(21,372)

 

(635,491)

Interest received

 

9,633

 

901

 

4,336

Net cash flow from investing activities

 

(654,874)

 

(771,357)

 

 (1,089,816)

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

Investment in own shares

 

10,716

 

12,492

 

24,489

Movement in bank loans

 

(324,642)

 

(268,823)

 

(218,378)

Movement in directors' loans

 

(3,800)

 

222,155

 

139,640

Movement in capital element of finance leases

 

-

 

(1,934)

 

(1,934)

Net cash flow from financing activities

 

(317,726)

 

(36,110)

 

(56,183)

 

 

 

 

 

 

 

Net (decrease) in cash and cash equivalents

 

(178,035)

 

(427,363)

 

 (1,088,190)

Cash and cash equivalents at beginning of period

 

(979,806)

 

134,045

 

134,045

Exchange differences

 

75,065

 

(2,428)

 

(25,661)

Cash and cash equivalents at end of period

13

 (1,082,776)

 

(295,746)

 

(979,806)

 

 

 

 

 

 

 

Reconciliation of net cash flow to movement in net (debt) in the period

 

 

 

 

 

 

Net (decrease) in cash and cash equivalents

 

(178,035)

 

(427,363)

 

 (1,088,190)

Net cashflow from the movement in debt

 

324,642

 

270,757

 

220,312

Movement in net (debt) during the period

 

146,607

 

(156,606)

 

(867,878)

Net (debt) at the beginning of period

 

 (4,677,871)

 

 (3,281,513)

 

 (3,281,513)

Exchange differences

 

243,704

 

(361,176)

 

(528,480)

Net (debt) at the end of period

13

 (4,287,560)

 

 (3,799,295)

 

 (4,677,871)

 

 

 

Consolidated Statement of Changes in Equity

for the six months ended 30 September 2017

 

 

 

 

 

Called-up share capital

Share premium account

Capital redemption reserve

Investment in own shares

Translation reserve

Retained earnings

Minority interest

Total

 

 

£

£

£

£

£

£

£

£

At 31 March 2016

833,541

609,690

5,163,332

(929,955)

54,470

 6,328,290

1,155

12,060,523

 

Transactions with owners recorded directly in equity

 

 

 

 

 

 

 

Sale on investment in own shares

-

-

 -

 -

 -

24,489

 -

24,489

 

Cost of investment in own shares

-

-

 -

25,453

 -

(25,453)

 -

-

 

Income statement

 

 

 

 

 

 

 

 

 

Profit for the financial period

-

-

 -

 -

 -

341,489

 (91)

 341,398

 

Items that may be reclassified to profit and loss

 

 

 

 

 

 

 

 

Exchange differences

-

-

 -

 -

4,492

926,461

90

931,043

 

At 31 March 2017

833,541

609,690

5,163,332

(904,502)

58,962

 7,595,276

1,154

13,357,453

 

Transactions with owners recorded directly in equity

 

 

 

 

 

 

 

Sale on investment in own shares

-

-

 -

 -

 -

10,716

 -

10,716

 

Cost of investment in own shares

-

-

 -

9,926

 -

(9,926)

 -

-

 

Income statement

 

 

 

 

 

 

 

 

 

Profit for the financial period

-

-

 -

 -

 -

420,771

(57)

 420,714

 

Items that may be reclassified to profit and loss

 

 

 

 

 

 

 

 

Exchange differences

-

 -

 -

 -

1,349

(558,657)

38

(557,270)

 

At 30 September 2017

833,541

609,690

5,163,332

(894,576)

60,311

7,458,180

1,135

13,231,613

 

                  

 

 

 

 

 

 

Notes to the Accounts

 

 

1. General information

 

Legal status and country of incorporation

C. H. Bailey plc, company number 190106, is incorporated in England and Wales under the Companies Act 2006.

 

Basis of preparation

These financial statements have been prepared in accordance with International Accounting Standards (IAS) and International Financial Reporting Standards (IFRS) as adopted by the European Union and with the Companies Act 2006. Therefore these financial statements comply with the AIM rules.

 

The financial statements are prepared using the historical cost basis of accounting except for:

 

· Properties held at the date of transition to IFRS which are stated at deemed cost; and

 

· Assets held for sale which are stated at the lower of fair value less anticipated disposal costs and carrying value.

 

Going concern

The directors have prepared these financial statements on the fundamental assumption that the group is a going concern and will continue to trade for at least 12 months following the date of approval of the financial statements.

 

Further information explaining why the directors believe the group is a going concern is given in the principal risks and uncertainties of the Strategic Report.

 

Accounting period

The current period is for 6 months ended 30 September 2017 and the comparative period is for the 6 months ended 30 September 2016.

 

Functional and presentational currency

The financial statements are presented in pounds sterling because that is the functional currency of the primary economic environment in which the group operates.

 

Initial Adoption of International Financial Reporting Standards

These are the group's ninth consolidated financial statements that have been prepared in accordance with IFRS. The group's transition date for adoption of IFRS is 1st April 2006. The group has taken advantage of the following exemptions on transition to IFRS as permitted by paragraph 13 of IFRS 1:

 

· The requirements of IFRS 3 - Business Combinations - have not applied to business combinations that occurred before the date of transition to IFRS;

 

· The carrying value of freehold and leasehold properties are based on previously adopted UK GAAP valuations and these are now taken as deemed cost on transition to IFRS.

 

International Financial Reporting Standards adopted for the first time this accounting period

There were no new standards or amendments to standards adopted for the first time this year that had a material impact on the results or the group.

 

Future adoption of International Financial Reporting Standards

A number of new standards, amendments and interpretations to existing standards have been published by the ISAB but are not yet effective and have not been applied early by the group. It is anticipated that the following pronouncements relevant to the group's operations will be adopted in the group's accounting policies for the first period beginning after the effective date of the pronouncement once adopted by the European Union:

 

· IFRS 9 Financial instruments (effective 1 January 2018);

· IFRS 14 Regulatory deferral accounts (not yet adopted by European Union);

· IFRS 15 Revenue from contracts with customers (effective 1 January 2018);

· IFRS 16 Leases (effective 1 January 2019);

· Recognition of deferred tax assets for unrealised losses (amendment IAS 12)(not yet adopted by European Union);

· Classification and measurement of share based payment transactions (amendment IFRS 2)(not yet adopted by European Union);

· Disclosure initiative (amendment IAS 7)(not yet adopted by European Union);

· Annual improvements to IFRS 2014-2016 cycle (not yet adopted by European Union);

· IFRIC interpretation 22 Foreign currency transactions and advance considerations)(not yet adopted by European Union).

 

The company will assess the potential impact of these standards once the final version has been endorsed by the European Union. Whilst work has not yet been completed on the above standards, the directors do not currently foresee any material impact on the financial statements of the group as a result of adopting these standards.

 

 

2. Significant accounting policies

 

Basis of consolidation

The consolidated financial statements incorporate the financial statements of the company and entities controlled by the company (its subsidiaries) made up to 30 September 2017. Control is achieved where the company has the power to govern the financial and operating policies of an investee so as to obtain benefits from its activities.

 

Minority interests in the net assets of consolidated subsidiaries are identified separately from the group's equity therein. Minority interests consist of the amount of those interests at the date of the original business combination (see below) and the minority's share of changes in equity since the date of the combination. Losses applicable to the minority in excess of the minority's interest in the subsidiary's equity are allocated against the interests of the group except to the extent that the minority has a binding obligation and is able to make an additional investment to cover the losses.

 

The results of subsidiaries acquired or disposed of during the year are included in the consolidated income statement from the effective date of acquisition or up to the effective date of disposal, as appropriate.

 

Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by the group.

 

All intra-group transactions, balances, income and expenses are eliminated on consolidation.

 

Business combinations and goodwill

The acquisition of subsidiaries is accounted for using the acquisition method. The assets, liabilities and contingent liabilities that meet the conditions for recognition under IFRS 3 are recognised at their fair value at their acquisition date except for non-current assets (or disposal groups) that are classified as held for sale in accordance with IFRS 5 which are recognised and measured at fair value less costs to sell. Any excess of the cost over the asset valuation as calculated above is recognised as goodwill.

 

In accordance with the options that are available under IFRS 1 on transition to IFRS, the group elected not to apply IFRS 3 retrospectively to past business combinations that occurred before the date of transition to IFRS.

 

Accordingly goodwill that had previously been offset against reserves under UK GAAP has not been recognised in the opening IFRS balance sheet. The interest of any minority shareholders in the acquiree is initially measured at the minority's proportion of the net fair value of the assets, liabilities and contingent liabilities recognised.

 

Investments in associates and trade investments

The results of entities over which the group is not in a position to be able to exercise significant influence despite holding a significant shareholding are not accounted for as associates and therefore are not equity accounted. The companies are classified as trade investments and are carried as available for sale financial assets which are measured at cost, as the directors consider that fair value cannot be reliably measured, other than impairment losses which are recognised in the income statement. Dividend income is recognised in the income statement on a cash basis when received.

 

Property, plant and equipment

Property is carried at deemed cost at the date of transition to IFRS based on the previous UK GAAP valuations. Plant and equipment held at the date of transition and subsequent additions to property, plant and equipment are stated at purchase cost including directly attributable costs. The group does not have a revaluation policy. Freehold land is not depreciated. Depreciation of other property, plant and equipment is provided on a straight line basis using rates calculated to write down the cost of each asset over its estimated useful life as follows:

 

Property:

Freehold buildings 2%

Leasehold buildings 5% or period of the lease

Plant and equipment Between 10% and 25%

 

Annual reviews are made of estimated useful lives and material residual values.

 

Investment and development property

Properties are externally valued on the basis of fair value at the balance sheet date. Investment property is recorded at valuation whereas trading property is stated at the lower of cost and net realisable value. Any surplus or deficit arising is recognised in investment activities in the income statement.

 

The cost of properties in the course of development includes attributable interest and other associated outgoings. Interest is calculated on the development expenditure by reference to specific borrowings. Interest is not capitalised where no development activity is taking place. A property ceases to be a development property on practical completion.

 

Investment property disposals are recognised on completion. Profits and losses are recognised in investment activities in the income statement. The profit on disposal is determined as the difference between the net sale proceeds and the carrying amount of the asset at the commencement of the accounting period plus capital expenditure in the period.

 

Where investment properties are appropriated to trading stock, they are transferred at market value. If properties held for trading are appropriated to investment, they are transferred at book value.

 

Lessee accounting

Initial rental payments in respect of operating leases are included in current and non-current assets as appropriate and amortised to the income statement over the period of the lease. Ongoing rental payments are charged as an expense in the income statement on a straight line basis until the date of the next rent review. Finance leases are capitalised and depreciated in accordance with the accounting policy for property, plant and equipment. As permitted by IFRS 1 at the date of transition to IFRS, the carrying value of long leasehold properties are based on the previous UK GAAP valuations and this has been taken as deemed cost. Rental costs arising from operating leases are charged as an expense in the income statement on a straight line basis over the period of the lease.

 

Non-current assets held for sale

Non-current assets are reclassified as assets held for sale if they are immediately available for sale in their current condition and their carrying value will be recovered through a sale transaction on which is highly probable to be completed within 12 months of the initial classification. Assets held for sale are valued at the lower of carrying value at the date of initial classification and fair value less costs to sell.

 

Impairment of non-financial assets

Goodwill is tested annually for impairment or more frequently if there are any changes in circumstances or events that indicate that a potential impairment may exist. Goodwill impairments cannot be reversed. Property, plant and equipment are reviewed for indications of impairment when events or changes in circumstances indicate that the carrying amount may not be recovered. If there are indications then a test is performed on the asset affected to assess its recoverable amount against carrying value. An asset impaired is written down to the higher of value in use or its fair value less cost to sell.

 

Deferred and current taxation

The charge for taxation is based on the taxable profit or loss for the year and takes into account taxation deferred because of differences between the treatment of certain items for taxation and for accounting purposes. Full provision is made for the tax effects of these differences.

 

Current income tax assets or liabilities comprise those claims from, or obligations to, fiscal authorities relating to current or prior periods that are unpaid at the balance sheet date. They are calculated according to the tax rates and tax laws applicable to the fiscal periods to which they relate based on the taxable profit for the year. Deferred tax is calculated using the liability method on temporary differences. This involves the comparison of the carrying amounts of assets and liabilities in the consolidated financial statements with their respective tax bases. Deferred tax assets and liabilities are calculated using tax rates that have been enacted, or substantively enacted, by the year end balance sheet date. The measurement of deferred tax reflects the tax consequences that would follow the manner in which the group expects, at the end of the reporting period, to recover or settle the carrying value of its assets and liabilities. Deferred tax assets and liabilities are not discounted.

 

The carrying amount of the deferred tax assets is reviewed at each reporting balance sheet date to ensure that it is probable that sufficient taxable profits will be available to allow the asset to be recovered. Assets and liabilities, in respect of both deferred and current tax, are only offset when there is a legally enforceable right to offset and the assets and liabilities relate to taxes levied by the same taxation authority.

 

Deferred and current tax is charged or credited in the income statement except when it relates to items charged directly to equity in which case the associated tax is also dealt with in equity.

 

Stocks

Stocks are valued at the lower cost of purchase and net realisable value. Cost comprises actual purchase price and, where applicable, associated direct costs incurred bringing the stock to its present location and condition. Net realisable value is based on estimated selling price less further costs expected to be incurred to completion and disposal. Provision is made for obsolete, slow moving or defective items where appropriate.

 

Financial instruments

Financial assets and financial liabilities are recognised on the consolidated balance sheet when the group becomes a party to the contractual provisions of the instrument.

 

Financial assets are recognised and derecognised on a trade date where the purchase or sale of an asset is under a contract whose terms require delivery of the investment within the timeframe established by the market concerned. Financial assets are classified as "loans and receivables", "held to maturity" investments, "available for sale" investments or "assets at fair value through the profit and loss" depending upon the nature and purpose of the financial asset. The classification is determined at the time of the initial recognition.

 

Financial assets are normally classified as "loans and receivables" and are initially measured at fair value including transaction costs incurred. The only financial assets currently held at "fair value through profit or loss" are the current asset investments.

 

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities. There are currently no financial liabilities held at "fair value through profit or loss".

 

Loans and receivables

Trade receivables, loans and other receivables are measured on initial recognition at fair value and, except for short term receivables where the recognition of interest would be immaterial, are subsequently re-measured at amortised cost using the effective interest rate method. Allowances for irrecoverable amounts, which are dealt with in the income statement, are calculated based on the difference between the asset's carrying amount and the present value of estimated future cash flows, calculated based on past default experience, discounted at the effective interest rate computed at initial recognition where material.

 

Derivative financial instruments and hedge accounting

The group has loans held in US dollars which are disclosed in borrowings and are at fixed rates of 6.25% and 8%. The other group loans and overdrafts are subject to floating interest rates based on LIBOR plus the most competitive margin available. The group's policy is not to hedge its international assets with respect to foreign currency balance sheet translation exposure, nor against foreign currency transactions. The group generally does not enter into any forward exchange contracts and it does not use financial instruments for speculative purposes. The group does not hold any derivative financial instruments or embedded derivative financial instruments at either period end.

 

Cash and cash equivalents

Cash and cash equivalents includes cash-in-hand, cash at bank and short term highly liquid investments that are readily convertible into known amounts of cash within three months from the date of initial acquisition with an insignificant risk of a change in value.

 

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each balance sheet date. Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial assets, the estimated future cash flows of the investment have been impacted.

 

Other financial liabilities

Other financial liabilities, including trade payables, are measured on initial recognition at fair value and, except for short term payables where the recognition of interest would be immaterial, are subsequently re-measured at amortised cost using the effective interest rate method.

 

Bank loans

Interest bearing bank loans are recorded at the proceeds received less capital repayments made. Finance charges are accounted for on an accruals basis in the profit and loss account using the effective interest rate method. They are included within accruals to the extent that they are not settled in the period in which they arise.

 

Provisions

Provisions are created where the group has a present obligation (legal or constructive) as a result of a past event where it is probable that the group will be required to settle that obligation. Provisions are measured at the directors' best estimate of the expenditure required to settle the obligation at the balance sheet date. Provisions are only discounted to present value where the effect is material.

 

Net funds

Net funds is defined as cash and cash equivalents, bank and other loans including finance lease obligations and derivative financial instruments stated at current fair value.

 

Revenue recognition

 

Revenue

Revenue represents the fair value of the consideration received and receivable for services provided and goods supplied to third party customers. In respect of long term contracts and contracts for on-going services, revenue is recognised as the contract progresses on the basis of work completed. Revenue excludes value added tax.

 

Investment and interest income

Dividend income is recognised in the income statement when the shareholder's right to receive payment has been established. Interest income from bank deposit accounts is accrued on a time basis calculated by reference to the principal on deposit and effective interest rate applicable.

 

Foreign currencies

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities in foreign currencies are translated into pounds sterling at the financial reporting year end rates. Non monetary items that are measured in terms of historical cost in a foreign currency are not re-translated.

 

The results of overseas subsidiary undertakings, associates and trade investments are translated into pounds sterling at average rates for the year unless exchange rates fluctuate significantly during that year in which case exchange rates at the date of transactions are used. The closing balance sheets are translated at the year end rates and the exchange differences arising are transferred to the group's translation reserve as a separate component of equity and are reported within the consolidated statement of changes in equity. All other exchange differences are included within the consolidated income statement in the year. Intercompany foreign exchange differences are included in operating profit unless deemed to be as permanent as equity in which case are included in reserves.

 

Operating profit

Operating profit is defined as the profit for the year from continuing operations after all operating costs and income but before finance income, finance costs, and taxation. Operating profit is disclosed as a separate line on the face of the income statement.

 

Normalised operating profit is the same as the above but excludes non-recurring items, for example profit on the sale of property. Normalised operating profit is reconciled to operating profit on the face of the income statement.

 

Other gains and losses

Other gains and losses are material items that arise from unusual non-recurring events. They are disclosed separately, in aggregate, on the face of the income statement after operating profit where, in the opinion of the directors, such disclosure is necessary in order to fairly present the results for the financial period.

 

Finance costs

Finance costs are recognised in the income statement on the accruals basis in the year in which they are incurred.

 

 

3. Use of critical accounting assumptions and estimates

Estimates and judgements are continually evaluated and assessed based on historical experience and other factors, including expectations of future events that are believed to be reasonable given the circumstances prevailing when the accounts are approved.

 

The group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The area where the group considers estimates and assumptions to have a significant risk of causing material adjustment to the carrying value of assets and liabilities is in the valuation of investment properties.

 

 

4. Segmental information

 

 

Revenue continuing operations

Operating profit (loss) continuing operations

Depreciation and loss (profit) on sale of plant and equipment

EBITDA

Net assets

 

 

£

£

£

£

£

Classes of business

 

 

 

 

 

 

Engineering:

 

 

 

 

 

 

September 2017

 

846,902

111,347

29,000

140,347

335,665

September 2016

 

730,468

40,043

39,000

79,043

233,063

March 2017

 

1,597,994

153,517

75,584

229,101

332,221

 

 

 

 

 

 

 

Tourism and serviced units:

 

 

 

 

 

 

September 2017

 

1,866,232

273,801

403,565

677,366

6,880,888

September 2016

 

2,189,324

367,718

473,430

841,148

6,312,883

March 2017

 

4,526,769

687,217

953,427

1,640,644

6,770,202

 

 

 

 

 

 

 

Investment and development property:

 

 

 

 

 

 

September 2017

 

-

509,524

26,045

535,569

4,637,662

September 2016

 

3,964

(88,289)

11,249

(77,040)

4,025,896

March 2017

 

1,282

40,311

34,734

75,045

4,087,975

 

 

 

 

 

 

 

Management:

 

 

 

 

 

 

September 2017

 

-

(347,399)

-

(347,399)

1,377,398

September 2016

 

-

257,438

-

257,438

2,684,432

March 2017

 

-

(28,067)

-

(28,067)

2,167,055

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

September 2017

 

2,713,134

547,273

458,610

1,005,883

13,231,613

September 2016

 

2,923,756

576,910

523,679

1,100,589

13,256,274

March 2017

 

6,126,045

852,978

1,063,745

1,916,723

13,357,453

 

 

 

 

 

 

 

Geographical segments

 

 

 

 

 

 

 

 

 

 

 

 

 

United Kingdom:

 

 

 

 

 

 

September 2017

 

884,054

(169,902)

29,000

(140,902)

644,374

September 2016

 

774,970

16,814

39,000

55,814

827,884

March 2017

 

1,688,040

116,807

75,584

192,391

850,407

 

 

 

 

 

 

 

Africa:

 

 

 

 

 

 

September 2017

 

1,829,080

348,707

403,565

752,272

6,784,749

September 2016

 

2,144,822

112,932

473,430

586,362

6,048,740

March 2017

 

4,436,723

403,162

953,427

1,356,589

6,603,227

 

 

 

 

 

 

 

Malta and Rest of the World:

 

 

 

 

 

 

September 2017

 

-

368,468

26,045

394,513

5,802,490

September 2016

 

3,964

447,164

11,249

458,413

6,379,650

March 2017

 

1,282

333,009

34,734

367,743

5,903,819

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

September 2017

 

2,713,134

547,273

458,610

1,005,883

13,231,613

September 2016

 

2,923,756

576,910

523,679

1,100,589

13,256,274

March 2017

 

6,126,045

852,978

1,063,745

1,916,723

13,357,453

 

 

 

`

5. Investment activities and other income

 

September

 

September

 

March

 

2017

 

2016

 

2017

 

£

 

£

 

£

Current asset investments valuation movement

(91,526)

 

245,981

 

426,784

Investment and development property valuation movement

639,960

 

-

 

297,836

(Increase) in provision on current asset investments

-

 

(12,135)

 

(12,135)

Net foreign exchange (loss) gain - inter-company loans

(196,184)

 

656,250

 

805,578

Net foreign exchange gain (loss)- monetary items

225,347

 

(328,661)

 

(549,740)

Income from current asset investments

39,206

 

78,195

 

50,846

 

616,803

 

639,630

 

1,019,169

 

 

6. Finance income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September

 

September

 

March

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£

 

£

 

£

Bank deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,633

 

901

 

4,336

 

 

 

7. Finance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September

 

September

 

March

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£

 

£

 

£

Bank loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

187,135

 

214,553

 

448,395

Finance leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

632

 

645

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

187,135

 

215,185

 

449,040

 

 

 

8. Earnings per share

The earnings per share has been calculated by reference to the weighted average number of ordinary shares of 10p each in issue of 7,650,389 (September 2016: 7,631,438) (March 2017: 7,637,031) which excludes own shares held. The share options in issue have no dilutive effect on the weighted average number of ordinary shares.

 

 

9. Property, plant and equipment

 

Freehold land and buildings

Leasehold land and buildings under 50 years

Plant and equipment

Investment and development property

Total

 

£

£

£

£

£

 Cost

 

 

 

 

 

 At 1 April 2017

2,622,719

11,454,381

3,958,127

2,932,580

20,967,807

 Exchange differences

( 33,507)

( 752,534)

( 213,640)

97,761

( 901,920)

 Additions

529,028

-

29,652

201,620

760,300

 Valuation movement

-

-

( 83,933)

723,893

639,960

 Disposals

-

( 731,267)

-

-

( 731,267)

 At 30 September 2017

3,118,240

9,970,580

3,690,206

3,955,854

20,734,880

 

 

 

 

 

 

 Depreciation

 

 

 

 

 

 At 1 April 2017

35,489

3,478,932

2,781,130

7,440

6,302,991

 Exchange differences

( 676)

( 192,827)

( 158,151)

248

( 351,406)

 Charge for year

9,252

236,474

189,347

23,537

458,610

 Disposals

-

( 731,267)

-

-

( 731,267)

 At 30 September 2017

44,065

2,791,312

2,812,326

31,225

5,678,928

 

 

 

 

 

 

 Carrying value

 

 

 

 

 

 September 2017

3,074,175

7,179,268

877,880

3,924,629

15,055,952

 March 2017

2,587,230

7,975,449

1,176,997

2,925,140

14,664,816

 

 

10. Current asset investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September

 

September

 

March

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£

 

£

 

£

Listed investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,124,237

 

 1,749,653

 

 1,311,556

Unlisted investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,001

 

6,000

 

6,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,130,238

 

 1,755,653

 

 1,317,557

 

Investments are carried at fair value at the balance sheet date.

 

 

 

11. Called-up share capital

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September

 

September

 

March

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£

 

£

 

£

Issued and fully paid:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,335,413 ordinary shares of 10p each

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

833,541

 

833,541

 

833,541

 

On 26 September 2017, the company issued 7,520 ordinary shares of 10 pence to the directors in lieu of fees payable of £10,716. The company retains as treasury shares 677,709 shares of 10 pence at a cost of £894,576 (March 2017: 685,229 shares of 10 pence at a cost of £904,502). The company did not buy back any shares for cancellation during the year. At 30 September 2017, the company has one class of ordinary shares, which carry no right to fixed income. The share options outstanding have been recognised in accordance with IFRS 2.

 

 

 

 

 

12. Cash generated from operations

 

 

September

 

September

 

March

 

 

2017

 

2016

 

2017

 

 

£

 

£

 

£

Operating profit continuing operations

547,273

 

576,910

 

852,978

Depreciation

458,610

 

523,071

 

1,063,102

Loss on the sale of property, plant and equipment

 

-

 

608

 

643

Current asset investments valuation movement

91,526

 

(245,981)

 

(426,784)

Investment and development property valuation movement

 

(639,960)

 

-

 

(297,836)

Provision on current asset investments

-

 

12,135

 

12,135

Exchange differences

(211,078)

 

(234,447)

 

(70,124)

Cash generated from operations before movements in working capital

 

246,371

 

632,296

 

1,134,114

Operating leases

(454)

 

4,338

 

(151,755)

(Increase) in inventories

(1,270)

 

(125)

 

(6,184)

Decrease (increase) in trade and other receivables

1,268,783

 

(535,274)

 

(457,809)

(Decrease) increase in trade and other payables

(501,685)

 

524,434

 

48,815

Cash generated from operations

1,011,745

 

625,669

 

567,181

 

 

 

13. Analysis of net funds (debt)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September

 

September

 

March

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£

 

£

 

£

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,175,109

 

1,771,745

 

1,336,175

Bank loans and overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,257,885)

 

(2,067,491)

 

(2,315,981)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,082,776)

 

(295,746)

 

(979,806)

Bank loans - non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,204,784)

 

(3,503,549)

 

(3,698,065)

Net (debt) funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,287,560)

 

(3,799,295)

 

(4,677,871)

 

 

 

14. Significant investment in subsidiaries

 

 

Percentage of ordinary share capital held

Principle activities

 

 

Industrial:

 

 

 

 

 

Bailey Industrial Engineering Limited (UK)

100%

Engineering

 

 

 

 

 

 

 

 

Leisure:

 

 

 

 

 

Bay Travel Limited (UK)

100%

Travel agency

 

 

 

Industrial Investment Corporation SA Property Proprietary Limited (South Africa)

100%

Tourism

 

 

 

Leonardo Da Vinci Knowledge Tourism Ltd (Malta)

99%

Property development

 

 

 

IIC (Malta) Ltd (Malta)

100%

Property development

 

 

 

Cordura Limited (Tanzania)

100%

Tourism and serviced units

 

 

 

Kimbiji Bay Limited (Tanzania)

100%

Property development

 

 

 

 

 

 

 

 

Other activities:

 

 

 

 

 

Industrial Investment Corporation Limited (Bermuda)

100%

Holding company

 

 

 

Kimbiji Bay Limited (Malta)

100%

Holding company

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR OKNDPOBDDDBD
12
Date   Source Headline
6th Feb 20193:14 pmRNSResult of GM
14th Jan 20197:00 amRNSProposed Cancellation, Tender Offer & Notice of GM
7th Dec 20187:00 amRNSHalf-year Report
11th Sep 20183:56 pmRNSResult of AGM
3rd Aug 20187:00 amRNSFinal Results
6th Jun 20189:11 amRNSLease Agreement for property in Malta
16th May 20187:00 amRNSRevaluation of 30 St Barbara Bastion, Malta
9th Apr 20184:34 pmRNSDirector/PDMR Shareholding
16th Mar 201810:54 amRNSHolding(s) in Company
7th Mar 20187:00 amRNSDirectorate announcement
7th Mar 20187:00 amRNSDisposal of 16 Charles Street
14th Dec 20177:00 amRNSHalf-year Report
14th Nov 20177:00 amRNSCompany Secretary Change
13th Nov 20171:31 pmRNSConditional disposal of Maltese asset
27th Sep 201710:52 amRNSDirector/PDMR Shareholding
12th Sep 20179:02 amRNSResult of AGM
3rd Aug 20177:00 amRNSFinal Results
14th Mar 201711:30 amRNSDirector/PDMR Shareholding
21st Dec 20167:00 amRNSHalf-year Report
21st Sep 201612:19 pmRNSDirector/PDMR Shareholding
14th Sep 20169:35 amRNSResult of AGM
8th Aug 20169:01 amRNSAnnual Report & Accounts 2016
20th Apr 20163:18 pmRNSDirector/PDMR Shareholding
11th Mar 201611:30 amRNSIssuance of treasury shares and Director dealing
21st Dec 20157:00 amRNSHalf Yearly Report
9th Dec 20157:00 amRNSDirector appointment
8th Sep 20152:25 pmRNSResult of AGM
3rd Aug 20157:01 amRNSPreliminary Results for year ended 31 March 2015
3rd Aug 20157:00 amRNSDirector appointment
1st Apr 20154:19 pmRNSAcquisition
18th Mar 20157:00 amRNSDisposal
23rd Dec 201412:52 pmRNSDirector/PDMR Shareholding
18th Dec 20147:00 amRNSHalf Yearly Report
30th Jul 20147:00 amRNSPreliminary Results - Year ended 31 March 2014
19th Dec 20137:00 amRNSHalf Yearly Report
10th Sep 20134:32 pmRNSResult of AGM
24th Jul 20137:00 amRNSPreliminary Results - Year ended 31 March 2013
23rd May 20133:22 pmRNSDirector Shareholding
12th Apr 20137:00 amRNSPayment of deposit on remaining property in Malta
18th Dec 20127:00 amRNSInterim Results
12th Oct 201212:27 pmRNSResult of AGM
20th Sep 201211:44 amRNSHolding(s) in Company
19th Sep 20127:00 amRNSPreliminary Results- year ended 31 March 2012
13th Jun 20124:21 pmRNSDirector appointment and Directors' share dealings
11th Jun 20123:50 pmRNSAcquisition
16th Dec 20117:00 amRNSCapital Reorganisation
14th Dec 20117:00 amRNSInterim Results
9th Sep 201112:18 pmRNSREVISED TERMS OF SALE OF PROPERTY IN MALTA
5th Aug 20113:17 pmRNSHolding(s) in Company
21st Jul 20117:00 amRNSFinal Results
12

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.